As of 2025-05-16, the Intrinsic Value of Veeco Instruments Inc (VECO) is 28.20 USD. This VECO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.26 USD, the upside of Veeco Instruments Inc is 32.60%.
The range of the Intrinsic Value is 20.89 - 43.34 USD
Based on its market price of 21.26 USD and our intrinsic valuation, Veeco Instruments Inc (VECO) is undervalued by 32.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.89 - 43.34 | 28.20 | 32.6% |
| DCF (Growth 10y) | 28.68 - 57.48 | 38.13 | 79.4% |
| DCF (EBITDA 5y) | 22.22 - 39.57 | 27.17 | 27.8% |
| DCF (EBITDA 10y) | 30.17 - 53.75 | 37.35 | 75.7% |
| Fair Value | 31.81 - 31.81 | 31.81 | 49.61% |
| P/E | 25.73 - 33.43 | 30.09 | 41.5% |
| EV/EBITDA | 13.86 - 27.84 | 18.95 | -10.9% |
| EPV | 8.42 - 11.87 | 10.15 | -52.3% |
| DDM - Stable | 7.79 - 19.50 | 13.64 | -35.8% |
| DDM - Multi | 15.09 - 30.67 | 20.37 | -4.2% |
| Market Cap (mil) | 1,231.80 |
| Beta | 1.57 |
| Outstanding shares (mil) | 57.94 |
| Enterprise Value (mil) | 1,362.41 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.16% |
| Cost of Debt | 4.29% |
| WACC | 10.54% |